|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Strategic report |
1 |
|
Directors' report |
4 |
|
Independent auditor's report to the members |
6 |
|
Consolidated statement of comprehensive income |
10 |
|
Consolidated statement of financial position |
11 |
|
Company statement of financial position |
12 |
|
Consolidated statement of changes in equity |
13 |
|
Company statement of changes in equity |
14 |
|
Consolidated statement of cash flows |
15 |
|
Notes to the financial statements |
16 |
|
|
|
Strategic Report |
| 31/12/2024 | 31/07/2023 | |||
| £ | £ | £ | ||
| Revenue | 18,155,650 | 12,730,789 | ||
| Gross Profit | 9,918,094 | 5,328,911 | ||
| Profit/(loss) before taxation (2024 - profit, 2023 - loss) | 429,472 | 6,017 | ||
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered accountants & statutory auditor |
|
Omega Court |
|
364-366 Cemetery Road |
|
Sheffield |
|
S11 8FT |
|
|
|
Consolidated Statement of Comprehensive Income |
|
Period from |
|||
|
1 Aug 23 to |
Year to |
||
|
31 Dec 24 |
31 Jul 23 |
||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------ |
------------ |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
----------- |
----------- |
||
|
Operating profit/(loss) |
5 |
|
(
|
|
Income from shares in group undertakings |
9 |
|
– |
|
Other interest receivable and similar income |
10 |
|
|
|
Interest payable and similar expenses |
11 |
|
|
|
----------- |
----------- |
||
|
Profit/(loss) before taxation |
|
(
|
|
|
Tax on profit/(loss) |
12 |
(
|
|
|
--------- |
------- |
||
|
Profit/(loss) for the financial period and total comprehensive income |
|
(
|
|
|
--------- |
------- |
||
|
The owners of the parent company |
|
|
|
Non-controlling interests |
|
(
|
|
--------- |
--------- |
|
|
|
(
|
|
|
--------- |
--------- |
|
|
|
|
Consolidated Statement of Financial Position |
|
31 Dec 24 |
31 Jul 23 |
|
|
Note |
£ |
£ |
|
Intangible assets |
14 |
|
|
|
Tangible assets |
15 |
|
|
|
----------- |
----------- |
||
|
|
|
||
|
Debtors |
17 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
18 |
|
|
|
------------ |
------------ |
||
|
Net current assets |
|
|
|
|
------------ |
------------ |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
19 |
|
|
|
Provisions |
21 |
|
|
|
------------ |
------------ |
||
|
Net assets/(liabilities) |
|
(
|
|
|
------------ |
------------ |
||
|
Called up share capital |
25 |
|
|
|
Profit and loss account |
|
|
|
|
--------- |
--------- |
||
|
Equity attributable to the owners of the parent company |
|
|
|
|
Non-controlling interests |
(
|
(
|
|
--------- |
--------- |
|
|
|
(
|
|
|
--------- |
--------- |
|
|
|
|
Director |
|
|
|
Company Statement of Financial Position |
|
31 Dec 24 |
31 Jul 23 |
|
|
Note |
£ |
£ |
|
Tangible assets |
15 |
|
|
|
Investments |
16 |
|
|
|
--------- |
--------- |
||
|
|
|
||
|
Debtors |
17 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
18 |
|
|
|
------------ |
------------ |
||
|
Net current assets |
|
|
|
|
------------ |
------------ |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
19 |
|
|
|
Provisions |
21 |
|
|
|
------------ |
------------ |
||
|
Net assets |
|
|
|
|
------------ |
------------ |
||
|
Called up share capital |
25 |
|
|
|
Profit and loss account |
|
|
|
|
--------- |
--------- |
||
|
Shareholders funds |
|
|
|
|
--------- |
--------- |
||
|
|
|
Director |
|
|
|
Consolidated Statement of Changes in Equity |
|
Called up share capital |
Profit and loss account |
Equity attributable to the owners of the parent company |
Non-controlling interests |
Total |
||
|
£ |
£ |
£ |
£ |
£ |
||
|
At 1 August 2022 |
|
|
|
(
|
(
|
|
|
Profit for the period |
|
|
(
|
(
|
||
|
---- |
--------- |
--------- |
--------- |
------- |
||
|
Total comprehensive income for the period |
– |
|
|
(
|
(
|
|
|
Dividends paid and payable |
13 |
– |
– |
– |
(
|
(
|
|
---- |
--------- |
--------- |
--------- |
------- |
||
|
Total investments by and distributions to owners |
– |
– |
– |
(
|
(
|
|
|
At 31 July 2023 |
|
|
|
(
|
(
|
|
|
Profit for the period |
|
|
|
|
||
|
---- |
--------- |
--------- |
--------- |
--------- |
||
|
Total comprehensive income for the period |
– |
|
|
|
|
|
|
Dividends paid and payable |
13 |
– |
(
|
(
|
(
|
(
|
|
---- |
------- |
------- |
------- |
------- |
||
|
Total investments by and distributions to owners |
– |
(
|
(
|
(
|
(
|
|
|
---- |
--------- |
--------- |
--------- |
--------- |
||
|
At 31 December 2024 |
|
|
|
(
|
|
|
|
---- |
--------- |
--------- |
--------- |
--------- |
||
|
|
|
Company Statement of Changes in Equity |
|
Called up share capital |
Profit and loss account |
Total |
||
|
£ |
£ |
£ |
||
|
At 1 August 2022 |
|
|
|
|
|
Profit for the period |
|
|
||
|
---- |
--------- |
--------- |
||
|
Total comprehensive income for the period |
– |
|
|
|
|
At 31 July 2023 |
|
|
|
|
|
Profit for the period |
|
|
||
|
---- |
--------- |
--------- |
||
|
Total comprehensive income for the period |
– |
|
|
|
|
Dividends paid and payable |
13 |
– |
(
|
(
|
|
---- |
------- |
------- |
||
|
Total investments by and distributions to owners |
– |
(
|
(
|
|
|
---- |
--------- |
--------- |
||
|
At 31 December 2024 |
|
|
|
|
|
---- |
--------- |
--------- |
||
|
|
|
Consolidated Statement of Cash Flows |
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Profit/(loss) for the financial period |
|
(
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Amortisation of intangible assets |
|
|
|
Income from shares in group undertakings |
(
|
– |
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar expenses |
|
|
|
Loss on disposal of tangible assets |
|
|
|
Tax on profit |
(
|
|
|
Changes in: |
||
|
Trade and other debtors |
|
(
|
|
Trade and other creditors |
(
|
(
|
|
----------- |
----------- |
|
|
Cash generated from operations |
(
|
(
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
Tax received |
– |
|
|
--------- |
----------- |
|
|
Net cash used in operating activities |
(
|
(
|
|
--------- |
----------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
|
– |
|
Purchase of intangible assets |
(
|
(
|
|
Dividends received |
|
– |
|
----------- |
----------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
----------- |
----------- |
|
|
Proceeds from borrowings |
|
|
|
Payments of finance lease liabilities |
|
(
|
|
Dividends paid |
(
|
(
|
|
----------- |
------------ |
|
|
Net cash from financing activities |
|
|
|
----------- |
------------ |
|
|
Net (decrease)/increase in cash and cash equivalents |
(
|
|
|
Cash and cash equivalents at beginning of period |
6,018,585 |
3,205,804 |
|
----------- |
----------- |
|
|
Cash and cash equivalents at end of period |
|
|
|
----------- |
----------- |
|
|
|
|
Notes to the Financial Statements |
|
Goodwill |
- |
|
|
|
Patents, trademarks and licences |
- |
|
|
|
Capitalised borrowing costs |
- |
Straight line basis over the term of each borrowing
|
|
|
Plant and machinery |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Motor vehicles |
- |
|
|
|
Equipment |
- |
|
|
|
Period from |
||
|
1 Aug 23 to |
Year to |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Rendering of services |
|
|
|
------------ |
------------ |
|
|
Period from |
||
|
1 Aug 23 to |
Year to |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Amortisation of intangible assets |
|
|
|
Depreciation of tangible assets |
|
|
|
Loss on disposal of tangible assets |
|
|
|
Impairment of trade debtors |
(251,071) |
(224,078) |
|
Foreign exchange differences |
(
|
|
|
--------- |
--------- |
|
|
Period from |
||
|
1 Aug 23 to |
Year to |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
– |
|
------- |
---- |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
No. |
No. |
|
|
Production staff |
|
|
|
Administrative staff |
|
|
|
Management staff |
16 |
14 |
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
Period from |
||
|
1 Aug 23 to |
Year to |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
----------- |
----------- |
|
|
|
|
|
|
----------- |
----------- |
|
|
Period from |
||
|
1 Aug 23 to |
Year to |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
No. |
No. |
|
|
Defined contribution plans |
|
|
|
---- |
---- |
|
|
Period from |
||
|
1 Aug 23 to |
Year to |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Aggregate remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
Period from |
||
|
1 Aug 23 to |
Year to |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Dividends from group undertakings |
870 |
– |
|
---- |
---- |
|
|
Period from |
||
|
1 Aug 23 to |
Year to |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Interest on cash and cash equivalents |
|
|
|
------ |
------- |
|
|
Period from |
||
|
1 Aug 23 to |
Year to |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
|
Other interest payable and similar charges |
– |
|
|
------- |
------ |
|
|
|
|
|
|
------- |
------ |
|
|
Period from |
||
|
1 Aug 23 to |
Year to |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Foreign current tax income |
– |
(
|
|
Origination and reversal of timing differences |
(
|
|
|
---- |
------ |
|
|
Tax on profit |
(
|
|
|
---- |
------ |
|
|
Period from |
||
|
1 Aug 23 to |
Year to |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Profit/(loss) on ordinary activities before taxation |
|
(
|
|
--------- |
------ |
|
|
Profit/(loss) on ordinary activities by rate of tax |
|
(
|
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
(
|
(
|
|
Utilisation of tax losses |
(
|
(
|
|
--------- |
--------- |
|
|
Tax on profit |
(
|
|
|
--------- |
--------- |
|
|
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
|
|
Dividends paid during the period (excluding those for which a liability existed at the end of the prior period ) |
|
|
|
------- |
------- |
|
|
Group |
Goodwill |
Patents, trademarks and licences |
Capitalised borrowing costs |
Total |
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 August 2023 |
|
|
|
|
|
Additions |
|
– |
|
|
|
Other movements |
(
|
– |
– |
(
|
|
----------- |
--------- |
------- |
----------- |
|
|
At 31 December 2024 |
|
|
|
|
|
----------- |
--------- |
------- |
----------- |
|
|
Amortisation |
||||
|
At 1 August 2023 |
|
|
|
|
|
Charge for the period |
|
|
|
|
|
----------- |
--------- |
------- |
----------- |
|
|
At 31 December 2024 |
|
|
|
|
|
----------- |
--------- |
------- |
----------- |
|
|
Carrying amount |
||||
|
At 31 December 2024 |
|
|
|
|
|
----------- |
--------- |
------- |
----------- |
|
|
At 31 July 2023 |
|
|
|
|
|
----------- |
--------- |
------- |
----------- |
|
|
Group |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 August 2023 |
|
|
|
|
|
|
Additions |
|
– |
– |
|
|
|
Disposals |
(
|
– |
(
|
– |
(
|
|
----------- |
------ |
------- |
------ |
----------- |
|
|
At 31 December 2024 |
|
|
– |
|
|
|
----------- |
------ |
------- |
------ |
----------- |
|
|
Depreciation |
|||||
|
At 1 August 2023 |
|
|
|
|
|
|
Charge for the period |
|
|
|
|
|
|
Disposals |
(
|
– |
(
|
– |
(
|
|
----------- |
------ |
------- |
------ |
----------- |
|
|
At 31 December 2024 |
|
|
– |
|
|
|
----------- |
------ |
------- |
------ |
----------- |
|
|
Carrying amount |
|||||
|
At 31 December 2024 |
|
|
– |
|
|
|
----------- |
------ |
------- |
------ |
----------- |
|
|
At 31 July 2023 |
|
|
|
|
|
|
----------- |
------ |
------- |
------ |
----------- |
|
|
Company |
Plant and machinery |
|
£ |
|
|
Cost |
|
|
At 1 August 2023 |
|
|
Additions |
|
|
Disposals |
(
|
|
--------- |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
Depreciation |
|
|
At 1 August 2023 |
|
|
Charge for the period |
|
|
Disposals |
(
|
|
--------- |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
Carrying amount |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
At 31 July 2023 |
|
|
--------- |
|
|
Company |
Shares in group undertakings |
|
£ |
|
|
Cost |
|
|
At 1 August 2023 and 31 December 2024 |
|
|
---- |
|
|
Impairment |
|
|
At 1 August 2023 and 31 December 2024 |
– |
|
---- |
|
|
Carrying amount |
|
|
At 1 August 2023 and 31 December 2024 |
|
|
---- |
|
|
At 31 July 2023 |
|
|
---- |
|
|
Registered office |
Class of share |
Percentage of shares held |
|
|
Subsidiary undertakings |
|||
|
|
Suites 3 and 4, First Floor |
Ordinary |
90 |
|
Annie Kenney Mill |
|||
|
Hudson Street |
|||
|
Oldham |
|||
|
OL9 7FQ |
|||
|
|
Ordinary |
80 |
|
|
|
Ordinary |
100 |
|
|
|
Ordinary |
85 |
|
|
|
Ordinary |
100 |
|
|
|
Ordinary |
85 |
|
|
|
Ordinary |
100 |
|
|
|
Ordinary |
100 |
|
|
|
Ordinary |
70 |
|
|
|
Ordinary |
100 |
|
|
|
Ordinary |
100 |
|
|
Other significant holdings |
|||
|
WeDo Digital Technologies Limited |
Ordinary |
40 |
|
|
Group |
Company |
|||
|
31 Dec 24 |
31 Jul 23 |
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
£ |
£ |
|
|
Trade debtors |
|
|
|
|
|
Amounts owed by group undertakings |
– |
– |
|
|
|
Prepayments and accrued income |
|
|
|
|
|
Other debtors |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
31 Dec 24 |
31 Jul 23 |
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
£ |
£ |
|
|
Loans and borrowings |
|
|
– |
– |
|
Trade creditors |
|
|
|
|
|
Accruals and deferred income |
|
|
|
|
|
Social security and other taxes |
|
|
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
|
|
Director loan accounts |
|
– |
|
– |
|
Other creditors |
|
– |
|
– |
|
----------- |
----------- |
----------- |
----------- |
|
|
|
|
|
|
|
|
----------- |
----------- |
----------- |
----------- |
|
|
Group |
Company |
|||
|
31 Dec 24 |
31 Jul 23 |
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
£ |
£ |
|
|
Loans and borrowings |
|
|
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
31 Dec 24 |
31 Jul 23 |
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
£ |
£ |
|
|
Not later than 1 year |
|
|
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
|
|
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
|
|
Group |
Deferred tax (note 22) |
|
£ |
|
|
At 1 August 2023 |
|
|
Charge against provision |
(
|
|
------ |
|
|
At 31 December 2024 |
|
|
------ |
|
|
Company |
Deferred tax (note 22) |
|
£ |
|
|
At 1 August 2023 |
|
|
------ |
|
|
At 31 December 2024 |
|
|
------ |
|
|
Group |
Company |
|||
|
31 Dec 24 |
31 Jul 23 |
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
£ |
£ |
|
|
Included in provisions (note 21) |
|
|
|
|
|
------ |
------ |
------ |
------ |
|
|
Group |
Company |
|||
|
31 Dec 24 |
31 Jul 23 |
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
|
|
------ |
------ |
------ |
------ |
|
|
Group |
Company |
|||
|
31 Dec 24 |
31 Jul 23 |
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
£ |
£ |
|
|
Financial assets measured at fair value through profit or loss |
53,940,962 |
57,095,979 |
53,068,164 |
55,702,000 |
|
------------ |
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
31 Dec 24 |
31 Jul 23 |
31 Dec 24 |
31 Jul 23 |
|
|
£ |
£ |
£ |
£ |
|
|
Financial liabilities measured at fair value through profit or loss |
53,653,103 |
57,173,002 |
52,570,215 |
55,375,710 |
|
------------ |
------------ |
------------ |
------------ |
|
|
31 Dec 24 |
31 Jul 23 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
10 |
|
10 |
|
---- |
---- |
---- |
---- |
|
|
At 1 Aug 2023 |
Cash flows |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(2,021,059) |
|
|
Debt due within one year |
(1,198,670) |
641,457 |
(557,213) |
|
Debt due after one year |
(48,032,346) |
(1,599,545) |
(49,631,891) |
|
------------ |
----------- |
------------ |
|
|
(
|
(
|
(
|
|
|
------------ |
----------- |
------------ |
|